Flat
NW1
1 bed
1 bath
Chalk Farm Road, London NW1
London, England · NW1
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-10,979
↘ -6%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
25%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,476 | £22,813 | £23,383 | £23,968 | £24,687 | £117,328 |
| Total Expenses | £25,474 | £25,553 | £25,653 | £25,756 | £25,870 | £128,307 |
| Profit Before Tax | £-2,998 | £-2,740 | £-2,270 | £-1,788 | £-1,183 | £-10,979 |
| Profit After Tax | £-2,998 | £-2,740 | £-2,270 | £-1,788 | £-1,183 | £-10,979 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-2,992 | £-2,735 | £8,430 | £17,312 | £24,233 | £44,248 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change